Real Estate / Real Estate ServicesBrussels
$0.91
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 0.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
52/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$3M
P/E
3.6x
↓EV/EBITDA
1.5x
↓ROE
13.3%
↑Gross Margin
24.6%
↓Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.5%
FCF CAGR
—
FCF margin
256.8%
FCF / Net income
1.87x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $672000.0 · net income $922000.0 · FCF $1.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $672000.00 | $672000.00 | $725000.00 | $847000.00 | $703000.00 |
| Net Income | $922000.00 | $922000.00 | $-445000.00 | $-359000.00 | $-433000.00 |
| EBITDA | $1.7M | $1.7M | $-140000.00 | $-37000.00 | $-185000.00 |
| EPS | 0.25 | 0.25 | -0.12 | -0.10 | -0.11 |
| Gross Margin | 24.6% | 24.6% | 29.0% | 37.2% | 0.9% |
| Operating Margin | -138.8% | -138.8% | -122.5% | -89.7% | -150.8% |
| Net Margin | 137.2% | 137.2% | -61.4% | -42.4% | -61.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Current Ratio | 1.89 | 1.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.7M | $1.7M | $-407000.00 | $-2.6M | $-1.3M |
| Returns | |||||
| ROE | 13.3% | 13.3% | -6.4% | -4.8% | -4.5% |
| Valuation | |||||
| P/E | 3.64 | 3.64 | — | — | — |
| EV/EBITDA | 1.48 | 1.48 | — | — | — |
| P/B | 0.48 | 0.48 | 0.50 | 0.66 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | -7.3% | -7.3% | -14.4% | 20.5% | — |
| EPS Growth | 308.3% | 308.3% | -20.0% | 9.1% | — |
| Dividend Yield | 27.5% | 27.5% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-31.4%
EPS terminal req.
$0.08
Spread vs growth
339.7%
5Y implied EPS CAGR
-17.1%
EPS terminal req.
$0.10
Spread vs growth
325.5%
10Y implied EPS CAGR
-4.5%
EPS terminal req.
$0.16
Spread vs growth
312.9%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+23.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.12 → 0.25
Residual
-4.2%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.